| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC3 |
| Closing Date | 5/6/2005 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 12.71% |
| |
| Delinquency Status (*) | |
| 30+ Days | 32.30% |
| 60+ Days | 29.44% |
| 90+ Days | 26.28% |
| 120+ Days | 21.00% |
| |
| Bankruptcy | 4.60% |
| Foreclosure | 13.98% |
| REO | 1.44% |
| |
| Cumulative Net Loss | 4.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 4.11% |
| 3mo CPR | 6.31% |
| 6mo CPR | 8.51% |
| 9mo CPR | 11.08% |
| 12mo CPR | 13.70% |
| Life CPR | 36.22% |
|